XML 55 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Schedule of Effective Income Tax Rate Reconciliation
The following table summarizes the significant differences between the U.S. federal statutory tax rate and the Company’s effective tax rate for financial statement purposes for the years ended December 31:
202420232022
Federal income taxes at statutory rate21.00 %21.00 %21.00 %
State income taxes at statutory rate(0.40)%2.20 %3.50 %
Change in tax rate(0.50)%(0.80)%(2.90)%
Permanent differences(8.40)%(3.60)%(7.70)%
Other(2.10)%0.50 %(1.70)%
Goodwill impairment— %(6.30)%— %
Change in valuation allowance(10.30)%(6.40)%(17.90)%
Totals(0.70)%6.60 %(5.70)%
Schedule of Deferred Tax Assets and Liabilities
The following is a summary of the net deferred tax asset (liability) as of December 31:
202420232022
Deferred tax assets:
Deferred interest$864,967 $698,231 $— 
Lease liabilities297,596 160,042 8,973 
Accrued expenses317,407 352,346 148,776 
Stock compensation3,896,517 3,530,993 3,008,318 
Transaction costs40,488 44,665 41,817 
Other(68,193)160 149,153 
Total deferred tax assets5,348,782 4,786,437 3,357,037 
Deferred tax liabilities:
Intangible assets(761,765)(1,348,275)(939,607)
ROU Assets(292,115)(156,788)(9,052)
Property and equipment(17,890)(55,164)(8,569)
Debt discount(113,542)(256,788)(741,579)
Cash to accrual method change— (136,667)(43,443)
Total deferred tax liabilities(1,185,312)(1,953,682)(1,742,250)
Valuation allowance$(4,163,470)$(2,839,047)$(1,614,787)
Net deferred tax assets (liabilities)$— $(6,292)$— 
Schedule of Components of Income Tax Expense (Benefit)
The provision (benefit) for income taxes for the years ended December 31 are as follows:
202420232022
Current$68,032 $223,049 $209,563 
Deferred— (1,480,166)610,033 
Total$68,032 $(1,257,117)$819,596